Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.37% first-year return on $178k initial cash invested.
-6.37%
Cash On Cash
4.86%
Cap Rate
0.81
DSCR
$5,385
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,385 income − $6,329 expenses = $944 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,617
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,385
Total Expenses
$6,329
Mortgage P&I
71%
$3,816
Property Taxes
8%
$410
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592